Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.74% first-year return on $207k initial cash invested.
-16.74%
Cash On Cash
2.45%
Cap Rate
0.4
DSCR
$3,646
Rent
-$2,887
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,646 income − $6,533 expenses = $2,887 out of pocket
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$9,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,646
Total Expenses
$6,533
Mortgage P&I
126%
$4,580
Property Taxes
11%
$398
Home Insurance
9%
$315
HOA
0%
$0
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$401